[AMFIRST] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[AMFIRST] AMFIRST REITS
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 3.82%
YoY- 17.57%
Quarter Report
Latest QR
Upcoming QR
AMFIRST's Result
AMFIRST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 112,500 113,780 109,784 108,206 106,880 106,440 97,980 9.64%
PBT 50,702 52,336 51,797 45,481 43,808 39,268 52,192 -1.91%
Tax 0 0 0 0 0 0 0 -
NP 50,702 52,336 51,797 45,481 43,808 39,268 52,192 -1.91%
-
NP to SH 50,702 52,336 51,797 45,481 43,808 39,268 52,192 -1.91%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 61,798 61,444 57,987 62,725 63,072 67,172 45,788 22.10%
-
Net Worth 837,204 824,917 836,929 819,220 828,830 606,424 617,555 22.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 50,107 - 46,743 28,920 43,380 - 39,926 16.33%
Div Payout % 98.83% - 90.24% 63.59% 99.02% - 76.50% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 837,204 824,917 836,929 819,220 828,830 606,424 617,555 22.46%
NOSH 686,402 686,402 686,402 686,402 686,402 428,689 428,857 36.78%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 45.07% 46.00% 47.18% 42.03% 40.99% 36.89% 53.27% -
ROE 6.06% 6.34% 6.19% 5.55% 5.29% 6.48% 8.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.39 16.58 15.99 15.76 15.57 24.83 22.85 -19.85%
EPS 7.38 7.64 8.69 8.03 8.66 9.16 12.17 -28.33%
DPS 7.30 0.00 6.81 4.21 6.32 0.00 9.31 -14.95%
NAPS 1.2197 1.2018 1.2193 1.1935 1.2075 1.4146 1.44 -10.46%
Adjusted Per Share Value based on latest NOSH - 686,402
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.39 16.58 15.99 15.76 15.57 15.51 14.27 9.66%
EPS 7.38 7.64 8.69 8.03 8.66 5.72 7.60 -1.93%
DPS 7.30 0.00 6.81 4.21 6.32 0.00 5.82 16.28%
NAPS 1.2197 1.2018 1.2193 1.1935 1.2075 0.8835 0.8997 22.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.04 1.04 1.08 1.06 1.10 1.12 1.19 -
P/RPS 6.35 6.27 6.75 6.72 7.06 4.51 5.21 14.08%
P/EPS 14.08 13.64 14.31 16.00 17.24 12.23 9.78 27.47%
EY 7.10 7.33 6.99 6.25 5.80 8.18 10.23 -21.59%
DY 7.02 0.00 6.31 3.97 5.75 0.00 7.82 -6.93%
P/NAPS 0.85 0.87 0.89 0.89 0.91 0.79 0.83 1.59%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 06/11/13 27/08/13 29/04/13 18/02/13 06/11/12 17/08/12 26/04/12 -
Price 1.04 1.02 1.08 1.05 1.13 1.06 1.20 -
P/RPS 6.35 6.15 6.75 6.66 7.26 4.27 5.25 13.50%
P/EPS 14.08 13.38 14.31 15.85 17.71 11.57 9.86 26.78%
EY 7.10 7.48 6.99 6.31 5.65 8.64 10.14 -21.13%
DY 7.02 0.00 6.31 4.01 5.59 0.00 7.76 -6.45%
P/NAPS 0.85 0.85 0.89 0.88 0.94 0.75 0.83 1.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment